| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1 Sterling Avenue, Cherry Hills Village, CO 80113 |
| Property Type | Single Family |
| Price | $7,500,000 |
| Price Change | $0 |
| Tax Assessed Value | $4,761,900 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 7.0 |
| Living Area | 10,801.0 |
| Lot Area | 0.6030073461891644 |
| Lot Area Unit | ACRES |
| Year Built | 2019 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -29.0% |
| Monthly Rent | $8,019 |
| Net Operating Income | $5,769 |
| Cap Rate | 0.9% |
| Monthly Cash Flow | -$36,312 |
| Gross Rent Multiplier | 77.9 |
| Debt Service Coverage Ratio | 0.1 |
| Principal and Interest | $38,956 |
| Tax | $3,125 |
| HOA Fees | $0 |
| Insurance | $2,250 |
| Total Payment | $44,331 |